PBT
28.04
51.89
47.62
35.97
28.59
35.89
12.00
3.80
22.18
2.62
Adjustment
1.49
-4.76
-6.91
1.45
3.43
5.98
6.59
6.28
9.56
10.20
Changes in Working Capital
-14.75
-21.62
-21.09
-21.67
1.76
-20.63
-39.64
42.20
8.36
-6.59
Cash after chg. in Working capital
14.78
25.51
19.62
15.75
33.78
21.24
-21.05
52.28
40.10
6.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.15
-9.43
-8.25
-4.87
-5.02
-5.63
-1.34
-1.76
-4.90
-0.25
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00